[HEXAGON] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 18.08%
YoY- 39.44%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 CAGR
Revenue 263,987 274,913 279,996 280,379 258,946 235,124 226,987 12.81%
PBT 15,664 17,963 18,180 18,054 15,555 16,017 15,757 -0.47%
Tax -3,112 -3,913 -3,258 -3,134 -2,978 -2,199 -2,162 33.76%
NP 12,552 14,050 14,922 14,920 12,577 13,818 13,595 -6.17%
-
NP to SH 13,557 15,003 15,080 15,196 12,869 13,916 13,490 0.39%
-
Tax Rate 19.87% 21.78% 17.92% 17.36% 19.14% 13.73% 13.72% -
Total Cost 251,435 260,863 265,074 265,459 246,369 221,306 213,392 13.99%
-
Net Worth 70,544 69,127 65,835 62,143 60,221 51,325 62,757 9.79%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 CAGR
Net Worth 70,544 69,127 65,835 62,143 60,221 51,325 62,757 9.79%
NOSH 41,254 41,147 41,146 41,154 42,113 37,739 41,561 -0.59%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 CAGR
NP Margin 4.75% 5.11% 5.33% 5.32% 4.86% 5.88% 5.99% -
ROE 19.22% 21.70% 22.91% 24.45% 21.37% 27.11% 21.50% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 CAGR
RPS 639.90 668.12 680.48 681.28 614.88 623.02 546.15 13.48%
EPS 32.86 36.46 36.65 36.92 30.56 36.87 32.46 0.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.68 1.60 1.51 1.43 1.36 1.51 10.44%
Adjusted Per Share Value based on latest NOSH - 41,154
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 CAGR
RPS 199.84 208.11 211.96 212.25 196.03 177.99 171.83 12.81%
EPS 10.26 11.36 11.42 11.50 9.74 10.53 10.21 0.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.534 0.5233 0.4984 0.4704 0.4559 0.3885 0.4751 9.78%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/03/06 -
Price 2.67 2.75 2.55 1.66 1.42 1.77 1.78 -
P/RPS 0.42 0.41 0.37 0.24 0.23 0.28 0.33 21.24%
P/EPS 8.12 7.54 6.96 4.50 4.65 4.80 5.48 36.89%
EY 12.31 13.26 14.37 22.24 21.52 20.83 18.23 -26.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.64 1.59 1.10 0.99 1.30 1.18 24.97%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 CAGR
Date 28/08/07 01/06/07 28/02/07 30/11/06 23/08/06 31/05/06 29/11/06 -
Price 2.60 2.90 2.45 2.47 1.49 1.54 2.39 -
P/RPS 0.41 0.43 0.36 0.36 0.24 0.25 0.44 -5.48%
P/EPS 7.91 7.95 6.69 6.69 4.88 4.18 7.36 5.92%
EY 12.64 12.57 14.96 14.95 20.51 23.94 13.58 -5.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.73 1.53 1.64 1.04 1.13 1.58 -3.04%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment